

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,617 | 23,902 | 15,431 | 13,807 | 15,623 | 16,537.1 | |
COGS | 12,135 | 17,353 | 12,095 | 10,130 | 11,204 | 12,186.5 | |
Gross Profit | 4,482 | 6,549 | 3,336 | 3,677 | 4,419 | 4,350.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,592 | 3,827 | 392 | 686 | 1,571 | 2,066.7 | |
Total Operating Expenses | 2,738 | 2,837 | 3,024 | 2,991 | 2,848 | 2,283.9 | |
R&D Expenses | 94 | 95 | 113 | 104 | - | - | |
Selling General & Admin Expenses | 108 | 112 | 119 | 104 | 350 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (159) | (258) | (260) | (200) | (259) | (261.9) | |
Interest Income | 64 | 111 | 158 | 114 | 66 | 68 | |
Income Tax Expense | 355 | 857 | 136 | 165 | 406 | 446.9 | |
Net Income | |||||||
Net Income | 449 | 2,777 | 48 | 14 | 1,368 | 1,530.8 | |
Supplemental | |||||||
EBIT | 1,592 | 3,870 | 453 | 361 | 2,037 | 2,241.7 | |
EBITDA | 2,576 | 4,834 | 1,471 | 1,408 | 3,120 | 3,380.5 | |